Highlights

[PUNCAK] YoY Quarter Result on 2015-09-30 [#3]

Stock [PUNCAK]: PUNCAK NIAGA HOLDINGS BHD
Announcement Date 24-Nov-2015
Admission Sponsor -
Sponsor -
Financial Year 31-Dec-2015
Quarter 30-Sep-2015  [#3]
Profit Trend QoQ -     -32.68%    YoY -     -33.51%
Quarter Report


View:


Show?  YoY % Horiz. %

Quarter Result
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Revenue 72,193 37,269 29,753 46,249 193,216 332,581 471,467 -26.85%
  YoY % 93.71% 25.26% -35.67% -76.06% -41.90% -29.46% -
  Horiz. % 15.31% 7.90% 6.31% 9.81% 40.98% 70.54% 100.00%
PBT -25,877 -26,373 -100,494 -12,406 -6,907 79,530 79,948 -
  YoY % 1.88% 73.76% -710.04% -79.61% -108.68% -0.52% -
  Horiz. % -32.37% -32.99% -125.70% -15.52% -8.64% 99.48% 100.00%
Tax -1,249 635 -1,898 52,202 67,425 -23,764 -3,954 -17.47%
  YoY % -296.69% 133.46% -103.64% -22.58% 383.73% -501.01% -
  Horiz. % 31.59% -16.06% 48.00% -1,320.23% -1,705.24% 601.01% 100.00%
NP -27,126 -25,738 -102,392 39,796 60,518 55,766 75,994 -
  YoY % -5.39% 74.86% -357.29% -34.24% 8.52% -26.62% -
  Horiz. % -35.69% -33.87% -134.74% 52.37% 79.64% 73.38% 100.00%
NP to SH -26,305 -25,384 102,375 40,087 60,291 55,966 76,104 -
  YoY % -3.63% -124.80% 155.38% -33.51% 7.73% -26.46% -
  Horiz. % -34.56% -33.35% 134.52% 52.67% 79.22% 73.54% 100.00%
Tax Rate - % - % - % - % - % 29.88 % 4.95 % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 503.64% -
  Horiz. % 0.00% 0.00% 0.00% 0.00% 0.00% 603.64% 100.00%
Total Cost 99,319 63,007 132,145 6,453 132,698 276,815 395,473 -20.56%
  YoY % 57.63% -52.32% 1,947.81% -95.14% -52.06% -30.00% -
  Horiz. % 25.11% 15.93% 33.41% 1.63% 33.55% 70.00% 100.00%
Net Worth 1,489,332 1,645,868 1,531,806 2,233,006 1,940,117 1,755,074 499,096 19.98%
  YoY % -9.51% 7.45% -31.40% 15.10% 10.54% 251.65% -
  Horiz. % 298.41% 329.77% 306.92% 447.41% 388.73% 351.65% 100.00%
Dividend
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Div - - - - - - - -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Div Payout % - % - % - % - % - % - % - % -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
Equity
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Net Worth 1,489,332 1,645,868 1,531,806 2,233,006 1,940,117 1,755,074 499,096 19.98%
  YoY % -9.51% 7.45% -31.40% 15.10% 10.54% 251.65% -
  Horiz. % 298.41% 329.77% 306.92% 447.41% 388.73% 351.65% 100.00%
NOSH 447,247 447,247 449,210 411,993 409,307 409,108 409,095 1.50%
  YoY % 0.00% -0.44% 9.03% 0.66% 0.05% 0.00% -
  Horiz. % 109.33% 109.33% 109.81% 100.71% 100.05% 100.00% 100.00%
Ratio Analysis
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
NP Margin -37.57 % -69.06 % -344.14 % 86.05 % 31.32 % 16.77 % 16.12 % -
  YoY % 45.60% 79.93% -499.93% 174.74% 86.76% 4.03% -
  Horiz. % -233.06% -428.41% -2,134.86% 533.81% 194.29% 104.03% 100.00%
ROE -1.77 % -1.54 % 6.68 % 1.80 % 3.11 % 3.19 % 15.25 % -
  YoY % -14.94% -123.05% 271.11% -42.12% -2.51% -79.08% -
  Horiz. % -11.61% -10.10% 43.80% 11.80% 20.39% 20.92% 100.00%
Per Share
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.14 8.33 6.62 11.23 47.21 81.29 115.25 -27.93%
  YoY % 93.76% 25.83% -41.05% -76.21% -41.92% -29.47% -
  Horiz. % 14.00% 7.23% 5.74% 9.74% 40.96% 70.53% 100.00%
EPS -5.88 -5.67 -22.88 9.73 14.73 13.68 18.60 -
  YoY % -3.70% 75.22% -335.15% -33.94% 7.68% -26.45% -
  Horiz. % -31.61% -30.48% -123.01% 52.31% 79.19% 73.55% 100.00%
DPS 0.00 0.00 0.00 0.00 - 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3300 3.6800 3.4100 5.4200 4.7400 4.2900 1.2200 18.21%
  YoY % -9.51% 7.92% -37.08% 14.35% 10.49% 251.64% -
  Horiz. % 272.95% 301.64% 279.51% 444.26% 388.52% 351.64% 100.00%
Adjusted Per Share Value based on latest NOSH - 449,284
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
RPS 16.07 8.30 6.62 10.29 43.01 74.02 104.94 -26.85%
  YoY % 93.61% 25.38% -35.67% -76.08% -41.89% -29.46% -
  Horiz. % 15.31% 7.91% 6.31% 9.81% 40.99% 70.54% 100.00%
EPS -5.85 -5.65 22.79 8.92 13.42 12.46 16.94 -
  YoY % -3.54% -124.79% 155.49% -33.53% 7.70% -26.45% -
  Horiz. % -34.53% -33.35% 134.53% 52.66% 79.22% 73.55% 100.00%
DPS 0.00 0.00 0.00 0.00 - 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
NAPS 3.3149 3.6633 3.4094 4.9701 4.3182 3.9064 1.1109 19.98%
  YoY % -9.51% 7.45% -31.40% 15.10% 10.54% 251.64% -
  Horiz. % 298.40% 329.76% 306.90% 447.39% 388.71% 351.64% 100.00%
Price Multiplier on Financial Quarter End Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/09/18 29/09/17 30/09/16 30/09/15 30/09/14 30/09/13 28/09/12 -
Price 0.5050 0.7150 1.1400 2.6100 3.3500 3.1400 1.3200 -
P/RPS 3.13 8.58 17.21 23.25 7.10 3.86 1.15 18.15%
  YoY % -63.52% -50.15% -25.98% 227.46% 83.94% 235.65% -
  Horiz. % 272.17% 746.09% 1,496.52% 2,021.74% 617.39% 335.65% 100.00%
P/EPS -8.59 -12.60 5.00 26.82 22.74 22.95 7.10 -
  YoY % 31.83% -352.00% -81.36% 17.94% -0.92% 223.24% -
  Horiz. % -120.99% -177.46% 70.42% 377.75% 320.28% 323.24% 100.00%
EY -11.65 -7.94 19.99 3.73 4.40 4.36 14.09 -
  YoY % -46.73% -139.72% 435.92% -15.23% 0.92% -69.06% -
  Horiz. % -82.68% -56.35% 141.87% 26.47% 31.23% 30.94% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.15 0.19 0.33 0.48 0.71 0.73 1.08 -28.03%
  YoY % -21.05% -42.42% -31.25% -32.39% -2.74% -32.41% -
  Horiz. % 13.89% 17.59% 30.56% 44.44% 65.74% 67.59% 100.00%
Price Multiplier on Announcement Date
30/09/18 30/09/17 30/09/16 30/09/15 30/09/14 30/09/13 30/09/12 CAGR
Date 28/11/18 29/11/17 24/11/16 24/11/15 27/11/14 28/11/13 27/11/12 -
Price 0.4350 0.6600 1.0000 2.8500 3.3100 3.4000 1.2900 -
P/RPS 2.69 7.92 15.10 25.39 7.01 4.18 1.12 15.72%
  YoY % -66.04% -47.55% -40.53% 262.20% 67.70% 273.21% -
  Horiz. % 240.18% 707.14% 1,348.21% 2,266.96% 625.89% 373.21% 100.00%
P/EPS -7.40 -11.63 4.39 29.29 22.47 24.85 6.93 -
  YoY % 36.37% -364.92% -85.01% 30.35% -9.58% 258.59% -
  Horiz. % -106.78% -167.82% 63.35% 422.66% 324.24% 358.59% 100.00%
EY -13.52 -8.60 22.79 3.41 4.45 4.02 14.42 -
  YoY % -57.21% -137.74% 568.33% -23.37% 10.70% -72.12% -
  Horiz. % -93.76% -59.64% 158.04% 23.65% 30.86% 27.88% 100.00%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
  YoY % 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -
  Horiz. % - - - - - - -
P/NAPS 0.13 0.18 0.29 0.53 0.70 0.79 1.06 -29.50%
  YoY % -27.78% -37.93% -45.28% -24.29% -11.39% -25.47% -
  Horiz. % 12.26% 16.98% 27.36% 50.00% 66.04% 74.53% 100.00%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.


NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ Δ & YoY Δ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.



  Be the first to like this.
 


 

385  328  521  733 

ActiveGainersLosers
Top 10 Active Counters
 NameLastChange 
 VC 0.10-0.005 
 XDL 0.16+0.02 
 ALAM 0.17+0.005 
 PERDANA 0.515+0.02 
 HSI-H8K 0.11+0.02 
 HSI-C7J 0.12-0.025 
 ALAM-WA 0.075+0.01 
 ARMADA 0.475-0.015 
 ASB 0.155+0.015 
 XDL-WD 0.020.00 

FEATURED POSTS

1. Leveraged & Inverse ETF CMS
Partners & Brokers